pb domicile 2006-1 - regular notification · investor notification pb domicile 2006-1 non compliant...
TRANSCRIPT
The Bank, Servicer andDetermination Agent
Deutsche Postbank AGFriedrich-Ebert-Allee 114 - 12653113 BonnGermany
Contact Person:Peter SchmalzChristel BicknellTelephone: +49 (0) 5151 184857 (182489)Facsimile: +49 (0) 5151 185069E-Mail: [email protected]
Rating:NR (Standard & Poor's)A3 (Moody's)A- (Fitch Ratings)
The Issuer
PB DOMICILE 2006-1 plc5 Harbourmaster PlaceIFSCDublin 1 Ireland
Contact Person:Eamonn SherryTelephone: +353 1 6806005Facsimile: +353 1 6806050E-Mail: [email protected]
BNP Paribas Securities ServicesEuropa-Allee 12 60327 Frankfurt am MainGermany
Contact Person:Christoph MeitznerTelephone: +49 (0)69 1520 5574Facsimile: +49 (0)69 1520 5550E-Mail: [email protected]
Rating:A-1 (Standard & Poor's)Prime-1 (Moody's)F1 (Fitch Ratings)
The Principal Paying Agent
The Trustee
Deloitte GmbH WirtschaftsprüfungsgesellschaftRosenheimer Platz 481669 MunichGermany
Contact Person:Ulrich LotzTelephone: +49 (0)211 87722375Facsimile: +49 (0)211 87722441E-Mail: [email protected]
The Corporate Administrator
Deutsche International Corporate Services5 Harbourmaster PlaceIFSCDublin 1 Ireland
Contact Person:Eamonn SherryTelephone: +353 1 6806005Facsimile: +353 1 6806050E-Mail: [email protected]
Rating Agency
Fitch Ratings Ltd.Eldon House, Eldon StreetLondon EC2M 7UAUnited Kingdom
Contact Person:Charlotte EadyTelephone: +44 (0)20 7417 3523Facsimile: +44 (0)20 7417 6262E-Mail: [email protected]
Rating Agency Rating Agency
Moody's Investor ServiceAn der Welle 560322 Frankfurt am MainGermany
Contact Person:Martin LenhardTelephone: +49 (0)69 70730743Facsimile: +49 (0)69 70730843E-Mail: [email protected]
Standard & Poor's Ratings Services20 Canada Square, Canary WharfLondon E14 5LHUnited Kingdom
Contact Person:Viktor MilevTelephone: +44 (0)20 7176 3569Facsimile: +44 (0)20 7176 3598E-Mail: [email protected]
PB Domicile 2006-1 PLC - Investor Report Investor Notification
Determination Date: 07/12/2017
Reference Period:
Interest Period on Notes:
Fixed EURIBOR:
05/01/2017 to 07/31/2017
05/26/2017 to 08/27/2017
-0.329%
Early Redemption Notification Reason for Early Redemption: Loss Guarantee Termination falling in November 2011 (Time Call) Section 12.1 Early Redemption by the Issuer-Loss Guarantee Termination Section 12.2 Early Redemption by the Issuer-Deferred Redemption
Investor Notification PB Domicile 2006-1
Beginning Principal Balance:
Received Principal:
Removed Principal:
Net Liquidation Proceeds (excl. Prior Liens)
Total Principal Repayment:
Late Recoveries: (*)
Ending Principal Balance:
15,355,981.35
519,847,340.36
0.00
15,369,796.34
Remittance Distribution Data
14,112.98
504,469,267.09
803,150.17Thereof Prepayment:
2,511,131,720.59Original Principal Balance:
Realised Losses:
Realised Losses prior to this Period:
Removed Principal prior to this Period:
Received Principal prior to this Period:
7,111,819.81
8,643,742.88
1,975,528,817.54
Constant Payment Rate (annualized): 12.36%
7,978.94
Late Recoveries: 5,836.05
-5,836.05
(*) As Late Recoveries diminish the Realised Losses prior to this Period.
Key Characteristics
6,465Number of Reference Claims (Hauptvertragsnummern):
12,022
6,439
504,469,267.09
6,470
3.74%
66.55
Number of Loan Parts (Vertragsnummern):
Number of Borrowers:
Number of Properties:
Current Principal Balance (in Euro):
Weighted Average Interest Rate:
Weighted Average Remaining Term to Next InterestReset Date in Months (ignoring zero values / not available):
Current Initial
19,510
2,511,131,720.59
41,394
19,401
19,510
5.32 %
82.00
61.77%Weighted Average LTV:
Weighted Average Seasoning (in Months): 181.45
80.83%
53.77
Removed Reference Claims prior to this Period:
Repaid Reference Claims prior to this Period:
Ending Number of Reference Claims:
Number of Removed Reference Claims:
Number of Reference Claims paid in full:
Beginning Number of Reference Claims:
6,465
94
6,560
12,713
0
80
Reference Claim Information
Number of Liquidated Reference Claims: 1
Liquidated Reference Claims prior to this Period: 157
Original Number of Reference Claims: 19,510
Delinquency Profile Number of
Reference ClaimsPrincipal
DelinquentPrincipal
Outstanding0 days 103 489,761.97 9,403,323.00
1 - 29 days 4 2,012.10 320,759.31
30 - 59 days 12 120,055.77 1,191,368.34
60 - 89 days 5 5,636.01 568,312.84
Aggregated Delinquencies < 90 days 124 617,465.85 11,483,763.49
90 - 119 days 6 6,455.87 461,120.39
120 - 149 days 5 47,271.32 507,826.43
150 - 179 days 2 63,840.79 133,635.76
>= 180 days 29 729,445.81 2,468,040.79
Aggregated Delinquencies >= 90 days 42 847,013.79 3,570,623.37
Aggregated Delinquencies Overall: 166 1,464,479.64 15,054,386.86
-Technical delinquencies, resulting from a divergence of credit and debit bookings, are corrected, thus not being considered here.-
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 2 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Non Compliant Reference Claims
PrincipalOutstanding
Number ofReference Claims
0.00 0Non Compliances in Current Period
8,643,742.88 80Non Compliances from older Periods
80 8,643,742.88
Credit Event ProfileNumber of Reference
Claims
PrincipalDelinquent
PrincipalOutstanding
PrincipalOutstanding at
Credit Event
Credit Events in Current Period 2 67,981.97 213,694.06 213,694.06
Credit Events from older Periods excluding Reference Claims repaid to zero
294 813,056.90 29,364,835.70 35,896,154.53
263 41,320.81 26,710,330.24 32,849,940.59Thereof Normal Performing Again (*)
296 881,038.87 29,578,529.76 36,109,848.59
(*) Loans with months in arrears below 3 and no bankruptcy flag.
Excess Spread
691,757.51Excess Spread Amount in Current Period:
-14,112.98
Extinction of Excess Spread:
Realised Losses in Current Period:
Excess Spread as of End of Payment Date:
-677,644.53
0.00
Remittance Realised LossNumber of
Reference Claims:EUR
Current Principal Balance of Reference Claims Liquidated in Current Period:
1 154,926.76
Liquidation Proceeds (excl. Prior Liens): (*)
Current Period Realised Loss: 1 14,112.98
7.401,40
7.426,40
0,00
Accrued Interest:
Related Enforcement Costs:
Principal Foregone:
-155,641.58
12,807
Aggregated Reference Claim Information
Number ofReference Claims
Total of Repaid Reference Claims
Total of Removed Reference Claims
Total Principal Balance of Liquidated Reference Claims
80
158
AggregatedBalance
7,120,096.74
8,643,742.88
1,990,898,613.88
Total Realised Losses:
15,064,025.61
Overdue Reference Claims
(*) in general, the Liquidation Proceeds of a Reference Claim are credited before a Loss Notice can be given. That is why it is possible, that Liquidation Proceeds had already been collected and allocated as 'Received Principal' in the previous Reporting Period without highlighting them as Liquidation Proceeds. Unlike we do on Page 2, we display these already collected amounts here again in order to show the entire amount of Liquidation Proceeds for the relevant Reference Claims.
Number of Reference Claims
Outstanding Amount
Overdue payments
Total of Overdue Reference Claims: 185 324,291.46 17,527,722.27
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 3 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Distribution Summary
Class Original Face
Value
BeginningCertificate
Balance
CurrentNet
InterestRate*
PrincipalDistribution
** / ***
InterestDistribution
***/****
Total Payment / Early
Redemption
ISIN
Statement to CLN Noteholders Currency: Euro
PrincipalLoss
Class Principal Amount after
DistributionOriginal
Rating of the Notes
S & P
CurrentOriginal Current
Fitch
Original Current
Moody's
Class A1+ 500,000.00 0.00 -0.169% 0.00 0.00 0.00 DE000A0GYFH9 0.00 0.00 - -- - - -
Class A2+ 500,000.00 0.00 -0.169% 0.00 0.00 0.00 DE000A0GYGU0 0.00 0.00 - -- - - -
Class B 65,800,000.00 0.00 -0.129% 0.00 0.00 0.00 DE000A0GYFJ5 0.00 0.00 - -- - - -
Class C 51,500,000.00 0.00 0.031% 0.00 0.00 0.00 DE000A0GYFK3 0.00 0.00 - -- - - -
Class D 48,900,000.00 1,836,549.05 0.421% 392,307.36 2,019.57 394,326.93 DE000A0GYFL1 0.00 1,444,241.69 BBB NRBBB A- A1 Baa3
Class E 15,400,000.00 15,400,000.00 1.921% 0.00 77,244.86 77,244.86 DE000A0GYFM9 0.00 15,400,000.00 BB NRBB B Baa3 Ba2
Totals 182,600,000.00 17,236,549.05 392,307.36 79,264.43 471,571.79
* interest period for 94 days from 05/26/2017 to 08/27/2017 (both inclusive) is based on 3-Months Euribor at 05/24/2017 -0.329%** The reduction of the Class D/E - Note is calculated as the Excess of A over B: A) the Certificate Balance at the beginning of the period plus (Excess Spread Amount minus Realised Losses)
plus Late Recoveries over B) the Outstanding Amount of Overdues.*** "Interest Distribution" and "Principal Distribution" payments rounded to two decimals on a per note basis.**** for calculation of interest, the actual numbers of the interest period is divided by 360
0.00 16,844,241.69
Triggers:
1) Time Call: 11/28/20112) Clean up call: Reduction of Aggregate Principal Balance to less than 10% of the Initial Aggregate Principal Balance, currently 20.09%3) Occurance of a Regulatory Event4) Occurance of a Tax Event5) Termination of the Loss Guarantee6) Non-compliance of Servicer
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 4 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Distribution of Interest
Statement to CLN Noteholders Currency: Euro
Class OriginalFace
Value
BeginningCertificate
Balance
Number of Notes
Fixed /Floating
Spread over3M-EURIBOR
Current NetInterest Rate
*
Current AccruedInterest Per Note
TotalInterest
Distribution**/***
Legal Maturity Date
Unpaid Interest
Class A1+ 500,000.00 0.00 10 Floating 0.160 -0.169% 0.00 0.00 11/26/2052 0.00
Class A2+ 500,000.00 0.00 10 Floating 0.160 -0.169% 0.00 0.00 11/26/2052 0.00
Class B 65,800,000.00 0.00 658 Floating 0.200 -0.129% 0.00 0.00 11/26/2052 0.00
Class C 51,500,000.00 0.00 515 Floating 0.360 0.031% 0.00 0.00 11/26/2052 0.00
Class D 48,900,000.00 1,836,549.05 489 Floating 0.750 0.421% 4.13 2,019.57 11/26/2052 0.00
Class E 15,400,000.00 15,400,000.00 154 Floating 2.250 1.921% 501.59 77,244.86 11/26/2052 0.00
Totals
* interest period for 94 days from 05/26/2017 to 08/27/2017 (both inclusive) is based on 3-Months Euribor at 05/24/2017 -0.329%** "Total Interest Distribution" payments rounded to two decimals on a per note basis.*** for calculation of interest, the actual numbers of the interest period is divided by 360
182,600,000.00 17,236,549.05 79,264.43
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 5 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Distribution of Principal
Currency: EuroStatement to CLN Noteholders
Class OriginalFace
Value
BeginningCertificate
Balance
PrincipalRepayment on
Reference Claims
PrincipalDistribution /
Early Redemption* / **
LossAllocation
UnjustifiedLoss
Allocation
EndingCertificateBalance
Numberof Notes
Credit Enhancement
Original Beginningof Period
Endingof Period
Class A1+ 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 10 9.60% 0.00% 0.00%
Class A2+ 500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 10 7.23% 0.00% 0.00%
Class B 65,800,000.00 0.00 0.00 0.00 0.00 0.00 0.00 658 4.61% 0.00% 0.00%
Class C 51,500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 515 2.56% 0.00% 0.00%
Class D 48,900,000.00 1,836,549.05 0.00 392,307.36 0.00 0.00 1,444,241.69 489 0.61% 2.96% 3.05%
Class E 15,400,000.00 15,400,000.00 0.00 0.00 0.00 0.00 15,400,000.00 154 Excess Spread Excess Spread Excess Spread
Totals
* The reduction of the Class D/E - Note is calculated as the Excess of A over B: A) the Certificate Balance at the beginning of the period plus (Excess Spread Amount minus Realised Losses)plus Late Recoveries over B) the Outstanding Amount of Overdues.
** "Principal Distribution" payments rounded to two decimals on a per note basis.
182,600,000.00 17,236,549.05 0.00 392,307.36 0.00 0.00 16,844,241.69
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 6 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Original Principal Balance
Loan Balance Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
]0 - 50,000] 240 3.71% 5,312,011.57 1.05% 40.74% 37.68% 62.32%
]50,000 - 100,000] 1,798 27.81% 78,739,961.15 15.61% 55.55% 39.38% 60.62%
]100,000 - 150,000] 2,081 32.19% 150,349,944.66 29.80% 61.81% 45.19% 54.81%
]150,000 - 200,000] 1,461 22.60% 144,780,745.30 28.70% 64.70% 38.92% 61.08%
]200,000 - 250,000] 575 8.89% 72,025,109.81 14.28% 65.40% 28.21% 71.79%
]250,000 - 300,000] 190 2.94% 27,920,857.39 5.53% 62.33% 17.28% 82.72%
]300,000 - 350,000] 63 0.97% 11,020,912.73 2.18% 62.85% 25.41% 74.59%
]350,000 - 400,000] 26 0.40% 5,726,217.22 1.14% 60.62% 16.57% 83.43%
]400,000 - 450,000] 11 0.17% 2,927,064.67 0.58% 51.95% 19.41% 80.59%
]450,000 - 500,000] 8 0.12% 1,706,128.48 0.34% 42.29% 0.00% 100.00%
]500,000 - 750,000] 10 0.15% 2,805,348.79 0.56% 49.25% 22.75% 77.25%
]750,000 - 1,000,000] 1 0.02% 483,534.94 0.10% 56.62% 0.00% 100.00%
]1,000,000 - 1 0.02% 671,430.38 0.13% 44.22% 0.00% 100.00%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Minimum:
Maximum:
Average:
10,225.84
1,278,229.70
137,487.42 Original Average: 137,824.53
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 7 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Current Principal Balance
Loan Balance Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
]0 - 50,000] 2,159 33.40% 60,996,243.02 12.09% 33.49% 39.06% 60.94%
]50,000 - 100,000] 2,473 38.25% 183,847,247.99 36.44% 56.01% 42.64% 57.36%
]100,000 - 150,000] 1,300 20.11% 157,943,315.27 31.31% 70.65% 37.70% 62.30%
]150,000 - 200,000] 397 6.14% 67,561,877.04 13.39% 76.55% 28.73% 71.27%
]200,000 - 250,000] 93 1.44% 20,468,756.81 4.06% 76.56% 22.73% 77.27%
]250,000 - 300,000] 24 0.37% 6,550,130.63 1.30% 72.48% 12.40% 87.60%
]300,000 - 350,000] 8 0.12% 2,535,127.98 0.50% 72.65% 0.00% 100.00%
]350,000 - 400,000] 7 0.11% 2,586,907.31 0.51% 64.94% 13.63% 86.37%
]400,000 - 450,000] 2 0.03% 824,695.72 0.16% 48.06% 50.83% 49.17%
]450,000 - 500,000] 1 0.02% 483,534.94 0.10% 56.62% 0.00% 100.00%
]500,000 - 750,000] 1 0.02% 671,430.38 0.13% 44.22% 0.00% 100.00%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Minimum:
Maximum:
Average:
109.47
671,430.38
78,030.82 137,824.53Original Average:
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 8 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Current LTAV
LTAV (%) Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
]00.00 - 10.00] 430 6.65% 4,377,732.65 0.87% 7.12% 27.04% 72.96%
]10.00 - 20.00] 521 8.06% 15,246,547.04 3.02% 15.80% 32.62% 67.38%
]20.00 - 30.00] 641 9.91% 28,125,263.04 5.58% 25.28% 33.87% 66.13%
]30.00 - 40.00] 728 11.26% 44,043,371.79 8.73% 35.62% 34.33% 65.67%
]40.00 - 50.00] 832 12.87% 62,107,867.28 12.31% 45.20% 33.92% 66.08%
]50.00 - 60.00] 866 13.40% 76,382,165.79 15.14% 55.36% 42.47% 57.53%
]60.00 - 65.00] 415 6.42% 39,811,268.47 7.89% 62.58% 44.26% 55.74%
]65.00 - 70.00] 422 6.53% 42,797,282.92 8.48% 67.49% 42.45% 57.55%
]70.00 - 75.00] 384 5.94% 41,341,875.29 8.20% 72.50% 43.98% 56.02%
]75.00 - 80.00] 335 5.18% 39,173,718.88 7.77% 77.49% 39.01% 60.99%
]80.00 - 85.00] 279 4.32% 33,220,388.10 6.59% 82.34% 38.44% 61.56%
]85.00 - 90.00] 222 3.43% 26,541,730.50 5.26% 87.38% 32.02% 67.98%
]90.00 - 95.00] 139 2.15% 17,875,204.54 3.54% 92.24% 27.06% 72.94%
]95.00 - 100.00] 106 1.64% 13,837,346.23 2.74% 97.64% 28.73% 71.27%
]100.00 - 105.00] 66 1.02% 8,822,654.90 1.75% 102.55% 22.90% 77.10%
]105.00 - 110.00] 43 0.67% 5,573,883.79 1.10% 107.49% 14.95% 85.05%
]110.00 - 115.00] 22 0.34% 2,996,165.10 0.59% 112.48% 12.42% 87.58%
]115.00- 14 0.22% 2,194,800.78 0.44% 121.26% 24.36% 75.64%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Minimum:
Maximum:
Weighted Average:
0.07%
129.13%
61.77% Original Weighted Average: 80.83%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 9 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Current Interest Rates
Interest Rate (%) Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
]0.00 - 3.00] 3,903 32.47% 154,226,217.38 30.57% 60.14% 30.06% 69.94%
]3.00 - 3.50] 1,466 12.19% 64,245,052.98 12.74% 63.99% 38.67% 61.33%
]3.50 - 4.00] 1,458 12.13% 68,450,163.50 13.57% 65.36% 37.29% 62.71%
]4.00 - 4.50] 1,186 9.87% 50,140,252.59 9.94% 62.68% 35.94% 64.06%
]4.50 - 5.00] 1,863 15.50% 75,438,993.44 14.95% 57.04% 40.14% 59.86%
]5.00 - 5.50] 1,626 13.53% 68,505,105.85 13.58% 61.90% 43.11% 56.89%
]5.50 - 6.00] 474 3.94% 21,569,389.50 4.28% 68.73% 53.63% 46.37%
]6.00 - 6.50] 41 0.34% 1,708,176.29 0.34% 70.04% 59.44% 40.56%
]6.50 - 7.00] 5 0.04% 185,915.56 0.04% 70.21% 78.00% 22.00%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Minimum:
Maximum:
Weighted Average:
0.80%
6.70%
3.74% Original Weighted Average: 5.32 %
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 10 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Original Term to Next Interest Reset DatePercentage
WestPercentage
EastWeighted
AverageLTV
Current PrincipalBalance (%)
Current PrincipalBalance
Number ofLoan
Parts (%)
Number of Loan
Parts
Original Term to NextInterest Reset Date(Months)
WeightedAverage
Interest Rate
]84-96] 1 0.01% 49,112.70 0.01% 44.39% 0.00% 100.00% 4.56%
]108-120] 2 0.02% 37,523.11 0.01% 40.97% 99.40% 0.60% 5.05%
]132-144] 1 0.01% 87,908.03 0.02% 38.22% 100.00% 0.00% 5.34%
]144-156] 60 0.50% 1,845,287.16 0.37% 65.42% 24.92% 75.08% 4.36%
]156-168] 118 0.98% 5,291,378.23 1.05% 62.39% 29.71% 70.29% 4.15%
]168-180] 1,038 8.63% 37,267,282.48 7.39% 63.27% 38.80% 61.20% 3.91%
]180-192] 573 4.77% 20,729,630.33 4.11% 57.86% 23.33% 76.67% 3.73%
]192-204] 195 1.62% 7,333,709.88 1.45% 59.39% 41.74% 58.26% 4.35%
]204-216] 275 2.29% 10,168,349.29 2.02% 58.48% 44.22% 55.78% 4.08%
]216-228] 456 3.79% 20,484,171.75 4.06% 62.27% 48.42% 51.58% 4.04%
]228-240] 3,883 32.30% 173,911,136.28 34.47% 65.18% 46.54% 53.46% 3.84%
]240-252] 2,363 19.66% 97,265,308.27 19.28% 59.56% 26.33% 73.67% 3.80%
]252-264] 208 1.73% 8,987,184.77 1.78% 63.04% 29.99% 70.01% 2.85%
]264-276] 187 1.56% 8,074,391.45 1.60% 64.39% 30.20% 69.80% 3.11%
]276-288] 183 1.52% 7,635,228.32 1.51% 57.46% 37.83% 62.17% 3.42%
]288-300] 874 7.27% 35,723,037.93 7.08% 60.82% 45.24% 54.76% 3.84%
]300-312] 535 4.45% 25,575,873.88 5.07% 60.69% 18.01% 81.99% 3.80%
]312-324] 101 0.84% 4,811,964.92 0.95% 64.65% 31.44% 68.56% 3.11%
]324-336] 119 0.99% 4,669,864.71 0.93% 51.68% 21.57% 78.43% 3.13%
]336-348] 96 0.80% 3,979,177.99 0.79% 53.99% 51.68% 48.32% 2.91%
]348-360] 307 2.55% 13,162,073.73 2.61% 52.21% 32.20% 67.80% 3.01%
]360-372] 159 1.32% 6,374,168.39 1.26% 62.23% 22.62% 77.38% 3.45%
]372-384] 20 0.17% 493,394.56 0.10% 37.28% 34.73% 65.27% 2.68%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 11 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
PercentageWest
PercentageEast
WeightedAverage
LTV
Current PrincipalBalance (%)
Current PrincipalBalance
Number ofLoan
Parts (%)
Number of Loan
Parts
Original Term to NextInterest Reset Date(Months)
WeightedAverage
Interest Rate
]384-396] 10 0.08% 569,115.57 0.11% 70.90% 26.72% 73.28% 3.04%
]396-408] 11 0.09% 417,241.35 0.08% 51.13% 21.63% 78.37% 3.33%
]408- 75 0.62% 3,076,960.84 0.61% 49.31% 10.47% 89.53% 3.01%
Not Available 172 1.43% 6,448,791.17 1.28% 58.64% 31.47% 68.53% 2.07%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87% 3.74%
Minimum*:
Maximum:
Weighted Average*:
85.10
542.00
246.48
* ignoring zero values / not available
Original Weighted Average*: 136.07
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 12 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Remaining Term to Next Interest Reset DatePercentage
WestPercentage
EastWeighted
AverageLTV
Current PrincipalBalance (%)
Current PrincipalBalance
Number ofLoan
Parts (%)
Number of Loan
Parts
Remaining Term to NextInterest Reset Date(Months)
WeightedAverage
Interest Rate
Next Reset Not Available 217 1.81% 8,189,780.90 1.62% 57.74% 32.59% 67.41% 2.50%
]00-12] 1,430 11.89% 49,767,684.91 9.87% 55.05% 31.19% 68.81% 4.48%
]12-24] 1,517 12.62% 54,579,855.99 10.82% 55.85% 38.48% 61.52% 4.21%
]24-36] 1,044 8.68% 37,475,964.91 7.43% 60.20% 33.27% 66.73% 3.91%
]36-48] 657 5.46% 24,641,279.35 4.88% 55.16% 41.27% 58.73% 3.87%
]48-60] 705 5.86% 29,325,121.41 5.81% 62.30% 42.60% 57.40% 4.03%
]60-72] 1,309 10.89% 58,248,603.28 11.55% 62.83% 45.55% 54.45% 3.76%
]72-84] 2,019 16.79% 93,074,033.76 18.45% 63.10% 43.59% 56.41% 3.73%
]84-96] 1,531 12.73% 68,839,964.54 13.65% 68.49% 31.47% 68.53% 3.17%
]96-108] 426 3.54% 19,029,215.14 3.77% 59.63% 29.71% 70.29% 2.82%
]108-120] 299 2.49% 14,870,567.15 2.95% 64.20% 23.40% 76.60% 3.03%
]120-132] 217 1.81% 10,789,630.93 2.14% 67.09% 34.40% 65.60% 4.01%
]132-144] 277 2.30% 15,070,464.31 2.99% 65.43% 38.65% 61.35% 3.99%
]144-156] 214 1.78% 11,857,992.65 2.35% 71.01% 24.52% 75.48% 3.41%
]156-168] 43 0.36% 2,498,254.78 0.50% 60.92% 19.90% 80.10% 3.05%
]168-180] 51 0.42% 2,486,585.43 0.49% 60.12% 48.72% 51.28% 3.05%
]180-192] 23 0.19% 1,434,935.56 0.28% 68.14% 35.79% 64.21% 3.83%
]192-204] 16 0.13% 718,358.16 0.14% 73.28% 33.55% 66.45% 3.85%
]204-216] 19 0.16% 1,041,011.99 0.21% 75.15% 7.66% 92.34% 2.90%
]216-228] 4 0.03% 205,448.07 0.04% 88.28% 39.31% 60.69% 3.27%
]228-240] 2 0.02% 87,568.20 0.02% 100.24% 0.00% 100.00% 2.50%
]288-300] 2 0.02% 236,945.67 0.05% 53.14% 0.00% 100.00% 3.89%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87% 3.74%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 13 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Minimum*:
Maximum:
Weighted Average*:
1.00
300.00
66.55
* ignoring zero values / not available
Original Weighted Average*: 82.21
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 14 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Loan SeasoningLoan Seasoning(Months)
Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
]144-156] 1,623 25.10% 143,087,950.52 28.36% 68.92% 35.75% 64.25%
]156-168] 1,511 23.37% 131,675,442.06 26.10% 63.74% 39.83% 60.17%
]168-180] 758 11.72% 64,032,362.04 12.69% 62.61% 38.08% 61.92%
]180-192] 380 5.88% 31,806,631.72 6.30% 63.12% 43.33% 56.67%
]192-204] 300 4.64% 23,152,064.04 4.59% 57.63% 45.60% 54.40%
]204-216] 303 4.69% 22,690,798.53 4.50% 56.41% 41.71% 58.29%
]216-228] 457 7.07% 25,531,750.06 5.06% 48.41% 27.36% 72.64%
]228-240] 495 7.66% 24,490,930.96 4.85% 46.92% 24.03% 75.97%
]240-252] 47 0.73% 2,998,717.48 0.59% 45.26% 37.33% 62.67%
]252-264] 134 2.07% 8,674,431.12 1.72% 45.61% 39.29% 60.71%
]264-276] 86 1.33% 5,079,525.59 1.01% 51.76% 43.62% 56.38%
]276-288] 130 2.01% 7,750,603.00 1.54% 47.74% 50.39% 49.61%
]288-300] 86 1.33% 4,948,066.55 0.98% 48.24% 34.62% 65.38%
]300-312] 26 0.40% 1,477,854.88 0.29% 58.03% 12.99% 87.01%
]312-324] 10 0.15% 522,522.20 0.10% 68.89% 38.98% 61.02%
]324-336] 24 0.37% 1,672,791.65 0.33% 71.31% 0.00% 100.00%
]336-348] 33 0.51% 1,725,805.75 0.34% 58.95% 0.00% 100.00%
]348-360] 25 0.39% 1,083,214.39 0.21% 48.86% 0.00% 100.00%
]360-372] 8 0.12% 710,374.87 0.14% 48.13% 0.00% 100.00%
]372-384] 15 0.23% 801,075.58 0.16% 39.21% 0.00% 100.00%
]384-396] 5 0.08% 342,311.25 0.07% 53.27% 0.00% 100.00%
]396-408] 3 0.05% 40,848.54 0.01% 13.42% 0.00% 100.00%
]408-420] 4 0.06% 135,497.06 0.03% 42.88% 0.00% 100.00%
2 0.03% 37,697.25 0.01% 25.61% 0.00% 100.00%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 15 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Minimum:
Maximum:
Weighted Average:
145.52
460.77
181.45 Original Weighted Average: 53.77
Loan Purpose
Loan Purpose Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
New Construction 3,993 33.21% 187,733,788.23 37.21% 62.19% 55.92% 44.08%
Purchase Of Existing Building 3,912 32.54% 151,731,307.74 30.08% 66.52% 17.47% 82.53%
Refinance (external) 1,373 11.42% 59,604,012.60 11.82% 55.28% 35.24% 64.76%
Purchase Of Newly Constructed Building 1,272 10.58% 57,208,308.96 11.34% 60.93% 29.89% 70.11%
Other Non-Commercial Use 625 5.20% 19,110,719.96 3.79% 49.26% 16.45% 83.55%
Purchase Of Existing Building Including Modernisation 409 3.40% 14,861,196.48 2.95% 64.23% 46.63% 53.37%
Purchase Of Existing Building including Refurbishment 109 0.91% 4,020,768.10 0.80% 64.44% 68.72% 31.28%
Modernisation 141 1.17% 3,878,442.83 0.77% 40.00% 52.38% 47.62%
Conversion/Modification 73 0.61% 2,434,908.89 0.48% 43.44% 40.22% 59.78%
Refinance (internal) 33 0.27% 1,166,419.09 0.23% 59.66% 22.36% 77.64%
Purchase Of Existing Building with Supplemental Unit 25 0.21% 972,176.17 0.19% 44.09% 33.13% 66.87%
Supplemental Unit / Addition to Existing Building 33 0.27% 970,358.74 0.19% 49.03% 58.55% 41.45%
Refurbishment 16 0.13% 497,987.50 0.10% 44.37% 96.32% 3.68%
Purchase Of Newly Constructed Building with Supplemental Unit 5 0.04% 187,604.61 0.04% 63.78% 80.30% 19.70%
Prolongation 1 0.01% 86,632.19 0.02% 34.86% 100.00% 0.00%
Other 2 0.02% 4,635.00 0.00% 6.92% 0.00% 100.00%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 16 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Occupancy Status
Occupancy Status Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Owner-occupied 5,644 87.30% 448,629,950.13 88.93% 63.80% 38.57% 61.43%
Non-owner occupied 508 7.86% 35,733,569.95 7.08% 47.74% 22.47% 77.53%
Combined Usage 313 4.84% 20,105,747.01 3.99% 41.44% 31.62% 68.38%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Region of Property by Postal Code
Region of Property by PostalCode (First Digit)
Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
0 825 12.76% 60,337,686.51 11.96% 61.62% 100.00% 0.00%
1 1,340 20.73% 100,892,041.48 20.00% 59.46% 82.75% 17.25%
2 802 12.41% 64,172,867.76 12.72% 63.17% 6.24% 93.76%
3 936 14.48% 73,208,515.64 14.51% 62.37% 34.98% 65.02%
4 660 10.21% 52,066,448.57 10.32% 64.87% 0.00% 100.00%
5 723 11.18% 58,129,821.75 11.52% 60.97% 0.00% 100.00%
6 325 5.03% 26,705,905.28 5.29% 62.22% 0.54% 99.46%
7 362 5.60% 28,351,288.77 5.62% 62.79% 0.00% 100.00%
8 168 2.60% 13,943,747.26 2.76% 58.48% 0.00% 100.00%
9 324 5.01% 26,660,944.07 5.28% 61.74% 51.85% 48.15%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Note: If Property Postal Code is unknown, Borrower Postal Code is used instead.
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 17 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Prior Liens
Prior Liens Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Total Amount ofPrior Liens
Yes 294 4.55% 16,764,791.80 3.32% 62.24% 30.47% 69.53% 21,126,154.40
No 6,171 95.45% 487,704,475.29 96.68% 61.75% 37.38% 62.62% 0.00
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85% 21,126,154.40
Employment Status
Employment Status Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Employed 5,931 91.74% 458,914,328.64 90.97% 62.08% 37.12% 62.88%
Self-Employed 534 8.26% 45,554,938.45 9.03% 58.63% 37.41% 62.59%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Loan Type
Loan Type Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Fixed Interest Rate for 3 Months 172 1.43% 6,488,029.36 1.29% 58.98% 31.28% 68.72%
Fixed Interest Rate 11,850 98.57% 497,981,237.73 98.71% 61.81% 37.20% 62.80%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 18 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Interest Payment Frequency
Interest PaymentFrequency
Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Monthly 11,760 97.82% 496,270,683.95 98.37% 61.72% 37.36% 62.64%
Quarterly 262 2.18% 8,198,583.14 1.63% 64.60% 23.18% 76.82%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Principal Payment Frequency
Principal PaymentFrequency
Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Interest Only 1,034 8.60% 57,191,241.85 11.34% 83.12% 31.15% 68.85%
Monthly 10,725 89.21% 439,042,009.04 87.03% 58.94% 38.16% 61.84%
Two-Monthly 1 0.01% 37,433.06 0.01% 75.08% 100.00% 0.00%
Quarterly 242 2.01% 8,085,024.51 1.60% 65.09% 22.59% 77.41%
Semi-Annually 20 0.17% 113,558.63 0.02% 29.65% 65.28% 34.72%
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 19 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Top 20 Borrowers
Top 20 Borrowers Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
1 1 0.02% 671,430.38 0.13% 44.22% 0.00% 100.00%
2 1 0.02% 483,534.94 0.10% 56.62% 0.00% 100.00%
3 1 0.02% 419,199.55 0.08% 53.61% 100.00% 0.00%
4 1 0.02% 405,496.17 0.08% 42.33% 0.00% 100.00%
5 1 0.02% 392,981.22 0.08% 32.05% 0.00% 100.00%
6 1 0.02% 378,420.64 0.08% 46.26% 0.00% 100.00%
7 1 0.02% 373,243.08 0.07% 97.33% 0.00% 100.00%
8 1 0.02% 369,278.72 0.07% 67.76% 0.00% 100.00%
9 1 0.02% 366,886.24 0.07% 57.41% 0.00% 100.00%
10 1 0.02% 353,583.12 0.07% 73.05% 0.00% 100.00%
11 1 0.02% 352,514.29 0.07% 84.13% 100.00% 0.00%
12 1 0.02% 335,826.83 0.07% 72.85% 0.00% 100.00%
13 1 0.02% 326,357.15 0.06% 100.45% 0.00% 100.00%
14 1 0.02% 320,000.00 0.06% 95.24% 0.00% 100.00%
15 1 0.02% 319,668.35 0.06% 64.46% 0.00% 100.00%
16 1 0.02% 317,376.33 0.06% 43.36% 0.00% 100.00%
17 1 0.02% 310,904.98 0.06% 86.36% 0.00% 100.00%
18 2 0.03% 304,822.47 0.06% 47.03% 0.00% 100.00%
19 1 0.02% 303,468.67 0.06% 76.63% 0.00% 100.00%
20 1 0.02% 301,525.67 0.06% 39.76% 0.00% 100.00%
Other 6,444 99.68% 497,062,748.29 98.53% 61.76% 37.55% 62.45%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 20 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Loans per Borrower
Loans per Borrower Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Number ofBorrowers
Number ofBorrowers
(%)
Average CurrentPrincipal Balance
per Borrower
1 6,416 99.24% 501,719,208.03 99.45% 61.86% 37.32% 62.68% 6,416 99.64% 78,198.13
2 40 0.62% 2,411,113.93 0.48% 46.90% 5.58% 94.42% 20 0.31% 120,555.70
3 9 0.14% 338,945.13 0.07% 29.51% 9.22% 90.78% 3 0.05% 112,981.71
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85% 6,439 100.00% 78,345.90
Current Principal Balance by Borrower
Current Principal Balanceby Borrower
Number of Reference
Claims
Number ofReference
Claims (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
Number ofBorrowers
Number ofBorrowers
(%)
]0 - 50,000] 2,139 33.09% 60,323,793.07 11.96% 33.48% 39.37% 60.63% 2,134 33.14%
]50,000 - 100,000] 2,478 38.33% 183,523,876.80 36.38% 55.96% 42.74% 57.26% 2,468 38.33%
]100,000 - 150,000] 1,306 20.20% 158,087,777.99 31.34% 70.61% 37.69% 62.31% 1,301 20.21%
]150,000 - 200,000] 399 6.17% 67,590,865.60 13.40% 76.72% 28.72% 71.28% 397 6.17%
]200,000 - 250,000] 94 1.45% 20,454,961.71 4.05% 76.20% 22.75% 77.25% 93 1.44%
]250,000 - 300,000] 28 0.43% 7,081,473.12 1.40% 70.80% 11.47% 88.53% 26 0.40%
]300,000 - 350,000] 10 0.15% 2,839,950.45 0.56% 69.90% 0.00% 100.00% 9 0.14%
]350,000 - 400,000] 7 0.11% 2,586,907.31 0.51% 64.94% 13.63% 86.37% 7 0.11%
]400,000 - 450,000] 2 0.03% 824,695.72 0.16% 48.06% 50.83% 49.17% 2 0.03%
]450,000 - 500,000] 1 0.02% 483,534.94 0.10% 56.62% 0.00% 100.00% 1 0.02%
]500,000 - 750,000] 1 0.02% 671,430.38 0.13% 44.22% 0.00% 100.00% 1 0.02%
6,465 100.00% 504,469,267.09 100.00% 61.77% 37.15% 62.85% 6,439 100.00%
Minimum:
Maximum:
Average:
109.47
671,430.38
78,345.90
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 21 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Remaining TermRemaining Term(Months)
Number of Loan
Parts
Number ofLoan
Parts (%)
Current PrincipalBalance
Current PrincipalBalance (%)
WeightedAverage
LTV
PercentageEast
PercentageWest
478 3.98% 2,835,255.21 0.56% 11.59% 34.34% 65.66%]0-24]
519 4.32% 7,894,953.15 1.57% 22.98% 32.65% 67.35%]24-48]
669 5.56% 15,120,693.70 3.00% 31.45% 39.08% 60.92%]48-72]
986 8.20% 28,942,538.84 5.74% 42.98% 33.10% 66.90%]72-96]
810 6.74% 27,363,956.92 5.42% 47.66% 33.83% 66.17%]96-120]
947 7.88% 37,553,017.43 7.44% 52.15% 38.15% 61.85%]120-144]
870 7.24% 37,961,564.33 7.53% 57.86% 35.94% 64.06%]144-168]
969 8.06% 42,720,348.18 8.47% 61.56% 38.85% 61.15%]168-192]
1,103 9.17% 51,989,779.93 10.31% 63.50% 38.27% 61.73%]192-216]
813 6.76% 41,216,603.61 8.17% 67.22% 41.95% 58.05%]216-240]
982 8.17% 53,589,987.93 10.62% 73.84% 34.98% 65.02%]240-264]
660 5.49% 36,592,646.30 7.25% 75.68% 36.56% 63.44%]264-288]
443 3.68% 22,757,104.68 4.51% 66.97% 39.76% 60.24%]288-312]
398 3.31% 21,139,640.81 4.19% 69.72% 38.50% 61.50%]312-336]
340 2.83% 19,168,818.03 3.80% 69.47% 43.32% 56.68%]336-360]
266 2.21% 15,005,944.36 2.97% 71.49% 37.66% 62.34%]360-384]
769 6.40% 42,616,413.68 8.45% 68.94% 32.80% 67.20%]384-408]
12,022 100.00% 504,469,267.09 100.00% 61.77% 37.13% 62.87%
Minimum:
Maximum:
Weighted Average:
1.00
400.00
221.57
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 22 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
0%
20%
40%
60%
80%
100%100,00%99,37%98,51%97,45%96,60%95,01%93,13%91,28%89,39%87,68%85,79%83,86%81,64%80,07%78,56%
77,07%75,58%74,11%72,71% 71,29%69,65%
67,98%66,07%64,09%62,15%60,15%57,59%55,04%52,01%
48,56%44,66%
40,60%36,93%
33,81%31,14%28,43%26,71%25,38%24,11%23,35%22,64%21,88%21,16%20,70%20,09%
84,62%84,32%83,99%83,51%83,16%82,87%82,59%81,70%81,44%81,13%80,80%80,36%80,10%79,79%79,37%
78,90%78,58%78,20%77,84%77,40%76,93%76,42%75,89%75,32%74,79%74,28%73,57%72,85%72,22%71,32%70,35%69,55%68,66%67,62%66,41%65,27%64,55%64,33%64,66%64,30%63,98%63,28%62,70%62,34%61,77%
2006
-07
2006
-10
2007
-01
2007
-04
2007
-07
2007
-10
2008
-01
2008
-04
2008
-07
2008
-10
2009
-01
2009
-04
2009
-07
2009
-10
2010
-01
2010
-04
2010
-07
2010
-10
2011
-01
2011
-04
2011
-07
2011
-10
2012
-01
2012
-04
2012
-07
2012
-10
2013
-01
2013
-04
2013
-07
2013
-10
2014
-01
2014
-04
2014
-07
2014
-10
2015
-01
2015
-04
2015
-07
2015
-10
2016
-01
2016
-04
2016
-07
2016
-10
2017
-01
2017
-04
2017
-07
2017
-10
Outstanding Amount (%of CutOff)
Weighted AverageLTAV (%)
Amortisation and LTAV
0,00%
0,20%
0,40%
0,60%
0,80%
1,00%
1,20%
1,40%
1,60%
1,80%
2006
-07
2006
-10
2007
-01
2007
-04
2007
-07
2007
-10
2008
-01
2008
-04
2008
-07
2008
-10
2009
-01
2009
-04
2009
-07
2009
-10
2010
-01
2010
-04
2010
-07
2010
-10
2011
-01
2011
-04
2011
-07
2011
-10
2012
-01
2012
-04
2012
-07
2012
-10
2013
-01
2013
-04
2013
-07
2013
-10
2014
-01
2014
-04
2014
-07
2014
-10
2015
-01
2015
-04
2015
-07
2015
-10
2016
01
2016
04
2016
07
2016
10
2017
01
2017
04
2017
07
2017
-10
0 days1-29 days30-59 days60-89 days90-119 says120-159 days160-179 days>=180 days
Delinquency Profile(Principal Outstanding of Delinquent Reference Claims in % of Current Principal Balance)
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 23 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
0,00%
0,50%
1,00%
1,50%
2,00%
2,50%
3,00%
3,50%
4,00%
4,50%
5,00%
5,50%
6,00%6,00%
2006
-07
2006
-10
2007
-01
2007
-04
2007
-07
2007
-10
2008
-01
2008
-04
2008
-07
2008
-10
2009
-01
2009
-04
2009
-07
2009
-10
2010
-01
2010
-04
2010
-07
2010
-10
2011
-01
2011
-04
2011
-07
2011
-10
2012
-01
2012
-04
2012
-07
2012
-10
2013
-01
2013
-04
2013
-07
2013
-10
2014
-01
2014
-04
2014
-07
2014
-10
2015
-01
2015
-04
2015
-07
2015
-10
2016
-01
2016
-04
2016
-07
2016
-10
2017
-01
2017
-04
2017
-07
2017
-10
Aggregated Losses
Aggregated CreditEvents
Loss Performance and Credit Events% of Current Principal Balance
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 24 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
Period
Pool History
Quarter OutstandingAmount
WeightedAverage
LTV
Seasoning(in Years)
AggregatedLosses
LiquidatedReference
Claims
AggregatedCreditEvents
CurrentPrincipal
Balance
Principal Outstanding of Delinquent Reference Claims (in % of Current Principal Balance)
60 - 89days
90-119days
>= 180days
120-149days
30 - 59days
1 - 29days
0 days 150-179days
1 07/31/2006 100.00% 84.62% 3.97 0.00% 0.00% 0.00% 2,511,131,720.59 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2 10/31/2006 99.37% 84.32% 4.38 0.00% 0.00% 0.01% 2,495,399,768.11 0.05% 0.03% 0.00% 0.00% 0.15% 0.02% 0.17% 0.00%
3 01/31/2007 98.51% 83.99% 4.62 0.00% 0.00% 0.05% 2,473,689,437.98 0.11% 0.03% 0.03% 0.05% 0.13% 0.05% 0.14% 0.03%
4 04/30/2007 97.45% 83.51% 4.86 0.00% 0.00% 0.15% 2,447,099,661.13 0.11% 0.01% 0.06% 0.04% 0.20% 0.03% 0.18% 0.07%
5 07/31/2007 96.60% 83.16% 5.11 0.00% 0.00% 0.27% 2,425,860,171.03 0.09% 0.07% 0.17% 0.09% 0.27% 0.03% 0.23% 0.02%
6 10/31/2007 95.01% 82.87% 5.32 0.00% 0.00% 0.45% 2,385,951,063.50 0.06% 0.03% 0.29% 0.12% 0.30% 0.02% 0.25% 0.06%
7 01/31/2008 93.13% 82.59% 5.52 0.00% 0.01% 0.59% 2,338,629,986.42 0.06% 0.10%* 0.36% 0.11% 0.23% 0.06% 0.32% 0.02%
8 04/30/2008 91.28% 81.70% 5.73 0.00% 0.01% 0.73% 2,292,096,446.52 0.09% 0.10%* 0.43% 0.06% 0.21% 0.06% 0.29% 0.05%
9 07/31/2008 89.39% 81.44% 5.94 0.00% 0.01% 0.80% 2,244,701,355.74 0.14% 0.06%* 0.47% 0.07% 0.27% 0.03% 0.35% 0.07%
10 10/31/2008 87.68% 81.13% 6.15 0.01% 0.01% 0.83% 2,201,878,034.24 0.09% 0.03% 0.46% 0.07% 0.29% 0.03% 0.31% 0.06%
11 01/31/2009 85.79% 80.80% 6.35 0.01% 0.03% 1.00% 2,154,361,232.94 0.15% 0.06% 0.54% 0.06% 0.36% 0.02% 0.51% 0.08%
12 04/30/2009 83.86% 80.36% 6.57 0.02% 0.04% 1.09% 2,105,813,087.42 0.09% 0.03% 0.36% 0.04% 0.21% 0.06% 0.45% 0.02%
13 07/31/2009 81.64% 80.10% 6.77 0.02% 0.05% 1.26% 2,049,989,999.79 0.09% 0.07% 0.64% 0.09% 0.35% 0.05% 0.56% 0.05%
14 10/31/2009 80.07% 79.79% 7.00 0.03% 0.07% 1.26% 2,010,620,416.68 0.08% 0.02% 0.41% 0.04% 0.30% 0.00% 0.56% 0.02%
15 01/31/2010 78.56% 79.37% 7.23 0.04% 0.09% 1.33% 1,972,836,080.17 0.06% 0.05% 0.41% 0.09% 0.18% 0.02% 0.70% 0.05%
16 04/30/2010 77.07% 78.90% 7.46 0.06% 0.12% 1.44% 1,935,276,312.45 0.16% 0.04% 0.73% 0.07% 0.36% 0.06% 0.67% 0.06%
17 07/31/2010 75.58% 78.58% 7.69 0.07% 0.15% 1.65% 1,897,898,941.46 0.18% 0.11% 0.83% 0.12% 0.37% 0.00% 0.26% 0.07%
18 10/31/2010 74.11% 78.20% 7.92 0.08% 0.19% 1.78% 1,860,911,751.67 0.17% 0.09% 0.89% 0.09% 0.33% 0.02% 0.44% 0.10%
19 01/31/2011 72.71% 77.84% 8.15 0.09% 0.22% 1.88% 1,825,921,645.05 0.04% 0.10% 0.93% 0.05% 0.28% 0.04% 0.84% 0.09%
20 04/31/2011 71.29% 77.40% 8.37 0.09% 0.23% 1.95% 1,790,292,329.43 0.28% 0.03% 0.96% 0.14% 0.24% 0.02% 0.52% 0.01%
21 07/31/2011 69.65% 76.93% 8.61 0.11% 0.27% 2.05% 1,748,995,875.43 0.15% 0.11% 0.89% 0.06% 0.42% 0.02% 0.45% 0.08%
22 10/31/2011 67.98% 76.42% 8.85 0.13% 0.32% 2.06% 1,707,100,440.67 0.12% 0.09% 0.86% 0.08% 0.32% 0.04% 0.87% 0.07%
23 01/31/2012 66.07% 75.89% 9.08 0.16% 0.38% 2.05% 1,659,191,616.54 0.09% 0.06% 0.82% 0.08% 0.44% 0.05% 0.80% 0.04%
24 04/30/2012 64.09% 75.32% 9.31 0.18% 0.43% 2.08% 1,609,334,612.91 0.12% 0.08% 0.73% 0.13% 0.60% 0.07% 0.87% 0.02%
25 07/31/2012 62.15% 74.79% 9.55 0.19% 0.47% 2.12% 1,560,778,930.79 0.11% 0.05% 0.69% 0.15% 0.50% 0.08% 1.02% 0.04%
26 10/31/2012 60.15% 74.28% 9.78 0.21% 0.52% 2.16% 1,510,441,888.74 0.13% 0.08% 0.66% 0.12% 0.61% 0.04% 1.04% 0.03%
27 01/31/2013 57.59% 73.57% 10.02 0.22% 0.55% 2.44% 1,446,182,896.38 0.06% 0.10% 0.75% 0.22% 0.51% 0.05% 1.08% 0.08%
28 04/30/2013 55.04% 72.85% 10.27 0.23% 0.60% 2.48% 1,382,092,278.52 0.21% 0.01% 0.72% 0.15% 0.89% 0.05% 1.12% 0.03%
29 07/31/2013 52.01% 72.22% 10.51 0.24% 0.62% 2.71% 1,305,915,492.38 0.07% 0.14% 0.72% 0.20% 0.86% 0.00% 0.05% 0.08%
30 10/31/2013 48.56% 71.32% 10.80 0.25% 0.65% 2.78% 1,219,466,363.27 0.08% 0.08% 0.74% 0.20% 0.96% 0.05% 1.10% 0.06%
31 01/31/2014 44.66% 70.35% 11.08 0.26% 0.68% 3.15% 1,121,430,688.57 0.19% 0.07% 0.82% 0.32% 1.15% 0.06% 1.43% 0.06%
32 04/30/2014 40.60% 69.55% 11.39 0.26% 0.70% 3.38% 1,019,592,970.36 0.19% 0.01% 0.88% 0.40% 1.05% 0.04% 1.46% 0.02%
33 07/31/2014 36.93% 68.66% 11.73 0.26% 0.71% 3.88% 927,346,380.18 0.01% 0.14% 1.01% 0.41% 1.24% 0.10% 1.40% 0.08%
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 25 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011
Investor Notification PB Domicile 2006-1
34 10/31/2014 33.81% 67.62% 12.07 0.26% 0.71% 4.25% 849,059,895.96 0.11% 0.10% 1.01% 0.48% 0.92% 0.07% 1.32% 0.11%
35 01/31/2015 31.14% 66.41% 12.44 0.26% 0.72% 4.81% 781,997,721.67 0.18% 0.13% 1.17% 0.51% 1.02% 0.02% 0.77% 0.10%
36 04/30/2015 28.43% 65.27% 12.79 0.26% 0.73% 5.18% 713,960,200.15 0.13% 0.05% 1.26% 0.39% 0.97% 0.10% 1.71% 0.03%
37 07/31/2015 26.71% 64.55% 13.12 0.27% 0.74% 5.40% 670,775,331.03 0.27% 0.20% 1.08% 0.23% 0.51% 0.07% 1.67% 0.10%
38 10/31/2015 25.38% 64.33% 13.42 0.27% 0.76% 5.61% 637,413,741.16 0.09% 0.13% 0.97% 0.15% 0.62% 0.00% 0.12% 0.10%
39 01/31/2016 24.11% 64.66% 13.70 0.27% 0.76% 5.59% 605,554,682.44 0.17% 0.06% 0.85% 0.05% 0.43% 0.00% 0.09% 0.00%
40 04/30/2016 23.35% 64.30% 13.94 0.27% 0.76% 5.72% 586,450,779.23 0.24% 0.03% 0.69% 0.18% 0.44% 0.00% 0.10% 0.08%
41 07/31/2016 22.64% 63.98% 14.16 0.27% 0.76% 5.82% 568,533,587.78 0.25% 0.12% 0.72% 0.03% 0.35% 0.00% 0.19% 0.14%
42 10/31/2016 21.88% 63.28% 14.40 0.27% 0.77% 5.78% 549,452,045.17 0.31% 0.15% 0.62% 0.06% 0.48% 0.04% 1.53% 0.08%
43 01/31/2017 21.16% 62.70% 14.64 0.28% 0.80% 5.83% 531,347,969.43 0.09% 0.06% 0.68% 0.01% 0.43% 0.09% 1.56% 0.10%
44 04/30/2017 20.70% 62.34% 14.88 0.28% 0.80% 5.84% 519,847,340.36 0.09% 0.01% 0.49% 0.11% 0.22% 0.03% 0.21% 0.03%
45 07/31/2017 20.09% 61.77% 15.12 0.28% 0.81% 5.86% 504,469,267.09 0.11% 0.09% 0.49% 0.10% 0.24% 0.06% 1.86% 0.03%
46 10/31/2017
*: The value in this field is not zero, but rounded below 0.00%.-The figures of Principal Outstanding of Delinquent Reference Claims of periods 14 and 15 are biased downwards due to the applied erroneous routine for the correction of technical delinquencies.-
Reference Pool Servicer: Deutsche Postbank AG
Collection Period:
Payment Date:
Determination Date:
Delivery to Trustee:
Trustee Confirmation:
All Amounts in Euro
Page 26 of 26
05/01/2017 07/31/2017to
07/12/2017
08/14/2017
08/17/2017
08/28/2017
Early Redemption Date: 11/28/2011